Company Valuation: IGB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,772 2,091 2,965 3,559 4,048 4,617 - -
Change - 18% 41.83% 20.04% 13.73% 14.06% - -
Enterprise Value (EV) 1,772 2,091 2,965 3,559 4,048 4,617 4,617 4,617
Change - 18% 41.83% 20.04% 13.73% 14.06% 0% 0%
P/E 11.2x 13.2x - 8.61x 11.2x 6.34x 11.6x 11.3x
PBR 0.46x 0.56x 0.74x - 0.91x 0.89x 0.83x 0.8x
PEG - 20.98x - - -0.9x 0x -0.3x 3.77x
Capitalization / Revenue 1.9x 1.62x 1.86x - 2.12x 2.26x 2.19x 2.1x
EV / Revenue 0x 0x 0x - 0x 2.26x 2.19x 2.1x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x - 0x 3.62x 5.54x 5.23x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0667 0.0444 0.0333 - - 0.08 0.08 0.08
Rate of return 7.65% 4.31% 2.27% - - 3.45% 3.45% 3.45%
EPS 2 0.0779 0.0784 - 0.2074 0.1813 0.366 0.2 0.206
Distribution rate 85.6% 56.7% - - - 21.9% 40% 38.8%
Net sales 1 930.1 1,291 1,597 - 1,912 2,044 2,105 2,200
EBITDA - - - - - - - -
EBIT 1 469.8 478.3 730.8 - 867.7 1,275 833.3 882.5
Net income 1 161.8 159.1 - 416.2 361 729.3 398.3 409.6
Net Debt - - - - - - - -
Reference price 2 0.871 1.031 1.467 1.787 2.033 2.320 2.320 2.320
Nbr of stocks (in thousands) 2,033,826 2,027,567 2,021,721 1,992,147 1,990,732 1,989,987 - -
Announcement Date 25/02/22 22/02/23 29/02/24 26/02/25 27/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.37x - - 3.43% 1.14B
16.63x15.78x16.41x4.72% 14.18B
60.54x18x30.72x0.15% 7.93B
106.42x16.84x24.14x2.23% 3.46B
11.48x6.71x8.96x3.79% 2.87B
15.99x6.09x8.08x12.47% 2.77B
10.28x6.11x9.64x4.03% 2.15B
19.48x14.61x22.09x2.68% 1.78B
12.74x11.3x14.3x5.89% 1.58B
Average 28.88x 11.93x 16.79x 4.38% 4.21B
Weighted average by Cap. 32.89x 14.10x 18.81x 3.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield